Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 22.35% first-year return on $35,913 initial cash invested.
22.35%
Cash On Cash
16.91%
Cap Rate
2.78
DSCR
$2,491
Rent
$669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,491 income − $1,822 expenses = $669 cash flow
Investment Breakdown
|
Purchase Price
$85,300
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,913
Downpayment
20%
$17,060
Closing costs
1%
$853
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$2,491
Total Expenses
$1,822
Mortgage P&I
17%
$433
Property Taxes
6%
$152
Home Insurance
2%
$40
HOA
0%
$0
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$623